EX-12 5 ex_106072.htm EXHIBIT 12 ex_106072.htm

Exhibit 12

 

Kimco Realty Corporation and Subsidiaries

Computation of Ratio of Earnings to Fixed Charges

(in thousands, except for ratio)

 

   

For the year ended December 31,

 
   

2017

   

2016

   

2015

   

2014

   

2013

 
                                         

Pretax earnings from continuing operations before adjustment for noncontrolling interests or income (loss) from equity investees

  $ 239,867     $ 305,361 (1)(2)   $ 675,657 (3)   $ 102,726     $ 62,370  
                                         

Add:

                                       

Interest on indebtedness (excluding capitalized interest)

    191,483       190,636       222,542       212,081       215,233  

Amortization of debt related expenses (including capitalized interest)

    13,326       16,759       21,974       2,025       7,263  

Portion of rents representative of the interest factor

    7,287       7,076       7,877       8,435       7,888  
      451,963       519,832       928,050       325,267       292,754  
                                         

Distributed income from equity investees

    58,189       90,589       126,263       255,532       258,050  
                                         

Pretax earnings from continuing operations, as adjusted

  $ 510,152     $ 610,421     $ 1,054,313     $ 580,799     $ 550,804  
                                         

Fixed charges -

                                       

Interest on indebtedness (including capitalized interest)

  $ 205,963     $ 199,883     $ 228,160     $ 213,370     $ 216,496  

Amortization of debt related expenses

    8,118       11,837       17,228       (2,631 )     2,642  

Portion of rents representative of the interest factor

    7,287       7,076       7,877       8,435       7,888  
                                         

Fixed charges

  $ 221,368     $ 218,796     $ 253,265     $ 219,174     $ 227,026  
                                         

Ratio of earnings to fixed charges

    2.3       2.8       4.2       2.6       2.4  

 

(1) Includes an aggregate gain on liquidation of real estate joint venture interests of $138.5 million.

(2) Includes early extinguishment of debt charges of $45.7 million.

(3) Includes an aggregate gain on liquidation of real estate joint venture interests of $373.8 million.

 

 

 

 

Kimco Realty Corporation and Subsidiaries

Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

(in thousands, except for ratio)

 

   

For the year ended December 31,

 
   

2017

   

2016

   

2015

   

2014

   

2013

 
                                         

Pretax earnings from continuing operations before adjustment for noncontrolling interests or income (loss) from equity investees

  $ 239,867     $ 305,361 (1)(2)   $ 675,657 (3)   $ 102,726     $ 62,370  
                                         

Add:

                                       

Interest on indebtedness (excluding capitalized interest)

    191,483       190,636       222,542       212,081       215,233  

Amortization of debt related expenses (including capitalized interest)

    13,326       16,759       21,974       2,025       7,263  

Portion of rents representative of the interest factor

    7,287       7,076       7,877       8,435       7,888  
      451,963       519,832       928,050       325,267       292,754  
                                         

Distributed income from equity investees

    58,189       90,589       126,263       255,532       258,050  
                                         

Pretax earnings from continuing operations, as adjusted

  $ 510,152     $ 610,421     $ 1,054,313     $ 580,799     $ 550,804  
                                         

Combined fixed charges and preferred stock dividends -

                                       

Interest on indebtedness (including capitalized interest)

  $ 205,963     $ 199,883     $ 228,160     $ 213,370     $ 216,496  

Preferred dividend factor

    46,599       53,063       60,103       61,727       65,135  

Amortization of debt related expenses

    8,118       11,837       17,228       (2,631 )     2,642  

Portion of rents representative of the interest factor

    7,287       7,076       7,877       8,435       7,888  
                                         

Combined fixed charges and preferred stock dividends

  $ 267,967     $ 271,859       313,368       280,901       292,161  
                                         

Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

    1.9       2.2       3.4       2.1       1.9  

 

(1) Includes an aggregate gain on liquidation of real estate joint venture interests of $138.5 million.

(2) Includes early extinguishment of debt charges of $45.7 million.

(3) Includes an aggregate gain on liquidation of real estate joint venture interests of $373.8 million.